CVR number 28683707
Industry 46.1500 Agents involved in the sale of furniture, household goods, hardware and ironmongery

DANKRAM A/S

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Bankruptcy risk for industry  2.7% 2.7% 2.7% 2.7% 2.7%  
Bankruptcy risk  3.7% 3.6% 3.4% 3.1% 3.4%  
Credit score (0-100)  53 53 53 56 53  
Credit rating  BBB BBB BBB BBB BBB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Gross profit  1,272 1,646 2,623 1,929 1,864  
EBITDA  29.7 61.4 294 13.2 17.5  
EBIT  14.8 46.5 279 -15.0 -14.5  
Pre-tax profit (PTP)  18.7 29.5 241.6 8.5 27.8  
Net earnings  13.8 21.9 187.8 4.3 20.4  
Pre-tax profit without non-rec. items  18.7 29.5 242 8.5 27.8  
 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Tangible assets total  44.5 29.7 14.8 82.7 50.7  
Shareholders equity total  2,373 2,395 2,583 2,587 2,608  
Interest-bearing liabilities  75.9 33.9 7.4 0.0 0.6  
Balance sheet total (assets)  6,085 6,859 7,999 5,965 5,726  
Net Debt  -4,348 -3,537 -3,793 -3,738 -3,739  
 
See the entire balance sheet

Volume 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  1,272 1,646 2,623 1,929 1,864  
Gross profit growth  -27.1% 29.5% 59.3% -26.4% -3.4%  
Employees  0 0 0 0 1  
Employee growth %  -100.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  6,085 6,859 7,999 5,965 5,726  
Balance sheet change%  -20.5% 12.7% 16.6% -25.4% -4.0%  
Added value  29.7 61.4 293.5 -0.2 17.5  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  277 -336 -30 40 -64  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  4.0 5.0 5.0 -1.0 -2.0  

Profitability 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  1.2% 2.8% 10.6% -0.8% -0.8%  
Net Earnings %  0.0% 0.0% 0.0% 0.0% 0.0%  
Profit before depreciation and extraordinary items %  0.0% 0.0% 0.0% 0.0% 0.0%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  0.4% 1.0% 3.8% 0.3% 0.8%  
ROI %  1.1% 2.6% 11.1% 0.7% 1.8%  
ROE %  0.6% 0.9% 7.5% 0.2% 0.8%  

Solidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Equity ratio %  39.0% 34.9% 32.3% 43.4% 45.5%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -14,649.4% -5,763.8% -1,292.1% -28,398.2% -21,311.8%  
Gearing %  3.2% 1.4% 0.3% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  4.7% 61.0% 179.4% 253.9% 6,738.1%  

Liquidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Quick Ratio  1.6 1.5 1.4 1.7 1.8  
Current Ratio  1.6 1.5 1.5 1.7 1.8  
Cash and cash equivalent  4,423.7 3,570.5 3,800.2 3,737.8 3,739.5  

Capital use efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  2,328.7 2,365.5 2,568.1 2,504.6 2,557.0  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 18  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 18  
EBIT / employee  0 0 0 0 -14  
Net earnings / employee  0 0 0 0 20